Stock Analysis on Net

FedEx Corp. (NYSE:FDX)

$24.99

Common-Size Income Statement
Quarterly Data

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

FedEx Corp., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: May 31, 2025 Feb 28, 2025 Nov 30, 2024 Aug 31, 2024 May 31, 2024 Feb 29, 2024 Nov 30, 2023 Aug 31, 2023 May 31, 2023 Feb 28, 2023 Nov 30, 2022 Aug 31, 2022 May 31, 2022 Feb 28, 2022 Nov 30, 2021 Aug 31, 2021 May 31, 2021 Feb 28, 2021 Nov 30, 2020 Aug 31, 2020 May 31, 2020 Feb 29, 2020 Nov 30, 2019 Aug 31, 2019
Revenue
Salaries and employee benefits
Purchased transportation
Rentals and landing fees
Depreciation and amortization
Fuel
Maintenance and repairs
Goodwill and other asset impairment charges
Business optimization costs
Other
Operating expenses
Operating income
Interest, net
Other retirement plans, net
Loss on debt extinguishment
Other, net
Other income (expense)
Income before income taxes
Provision for income taxes
Net income

Based on: 10-K (reporting date: 2025-05-31), 10-Q (reporting date: 2025-02-28), 10-Q (reporting date: 2024-11-30), 10-Q (reporting date: 2024-08-31), 10-K (reporting date: 2024-05-31), 10-Q (reporting date: 2024-02-29), 10-Q (reporting date: 2023-11-30), 10-Q (reporting date: 2023-08-31), 10-K (reporting date: 2023-05-31), 10-Q (reporting date: 2023-02-28), 10-Q (reporting date: 2022-11-30), 10-Q (reporting date: 2022-08-31), 10-K (reporting date: 2022-05-31), 10-Q (reporting date: 2022-02-28), 10-Q (reporting date: 2021-11-30), 10-Q (reporting date: 2021-08-31), 10-K (reporting date: 2021-05-31), 10-Q (reporting date: 2021-02-28), 10-Q (reporting date: 2020-11-30), 10-Q (reporting date: 2020-08-31), 10-K (reporting date: 2020-05-31), 10-Q (reporting date: 2020-02-29), 10-Q (reporting date: 2019-11-30), 10-Q (reporting date: 2019-08-31).


Revenue and Operating Income Trends
Revenue remained consistent at 100% across all periods, serving as the baseline for expense and income ratio analysis. Operating income showed volatility but an overall positive trend, starting at 5.73% in August 2019, dipping to a low of 2.35% in February 2020 during early pandemic impact, then rising again to 8.23% by August 2020. Subsequently, it fluctuated between approximately 4.7% and 8.07%, with a general tendency toward stable profitability above 5% in recent quarters.
Salaries and Employee Benefits
This expense consistently represented a significant share of revenue, around -35% to -36%, with minor fluctuations. There was a slight reduction observed in mid-2021 to early 2022 (around -32% to -33%), which could indicate temporary workforce optimization, followed by a return to levels near previous averages in later periods.
Purchased Transportation
Expenses in purchased transportation were a substantial cost, fluctuating between -22.6% and -26.6% of revenue. A clear decline occurred during May 2021 (-22.6%), the lowest point in the time series, suggesting improved efficiency or reduced outsourcing costs that quarter. After this, the expense ratio mostly stabilized around -24% to -25%.
Rentals and Landing Fees
This item remained relatively stable, fluctuating narrowly between approximately -4.8% and -5.4% of revenue. The consistency suggests steady fixed or contractual costs related to facilities and airport fees, unaffected by external factors over the period.
Depreciation and Amortization
This cost maintained a fairly steady proportion of revenue, generally ranging from -4.1% to -5.0%, with a slight uptick toward the later periods indicating gradual asset additions or revaluations contributing to increased amortization expense.
Fuel
Notable variability was present in fuel costs, starting at about -5.1% in 2019, declining sharply to just under -3% in mid-2020, likely reflecting reduced activity or lower fuel prices during the early pandemic. Subsequently, the ratio increased again, peaking around -7.8% in August 2022, before gradually decreasing in the most recent periods, indicating fluctuating fuel prices and consumption levels.
Maintenance and Repairs
Maintenance and repairs costs showed minor fluctuations from about -3.4% to -4.5%. The highest proportion occurred during 2019, with a slight reduction and stabilization around -3.5% to -3.9% post-2020, implying controlled maintenance spending relative to revenue.
Goodwill and Other Asset Impairment Charges
Impairments were intermittent and relatively minor, with small negative impacts noted mainly in a few quarters, such as November 2019 (-0.38%), May 2020 (-2.13%), and February 2023 (-0.71%). These indicate occasional asset write-downs impacting profitability in isolated periods.
Business Optimization Costs
Business optimization expenses appeared starting from early 2021 at low levels and trending slightly upward in later periods, reaching near -1.48% in November 2024. This suggests ongoing efforts to improve operational efficiency or cost restructuring.
Other Operating Expenses
The "Other" category represented a consistent and sizable component, generally around -14% to -16%. This stability implies ongoing expenses not separately classified are a significant and steady portion of costs.
Total Operating Expenses
Operating expenses collectively consumed between approximately 91.9% and 97.7% of revenue. They showed some improvement during mid to late 2020, dropping to around -91.8%, likely reflecting cost reductions amid decreased activity. Nonetheless, expenses tended to revert to higher levels, reflecting operational complexity or rising costs.
Interest and Other Financial Items
Net interest expense gradually decreased from around -0.8% to approximately -0.4%, indicating improved interest cost management or reduced debt levels. Other retirement plans showed volatility, with significant negative impacts during May 2020 and May 2022 (-3.61% and -4.53%, respectively), but otherwise fluctuated around zero or slightly positive values, suggesting pension or benefit plan valuation changes affecting earnings intermittently.
Other Income and Expenses
Items classified as other income or expense exhibited sporadic fluctuations, reflective of non-operating income or one-time events. For example, negative spikes appeared in mid-2020 and mid-2022, while some quarters showed moderate positive contributions.
Income Before Taxes and Net Income
Income before income taxes mirrored operating income trends but showed greater volatility, including a notable negative result (-1.84%) in May 2020 linked to one-time adjustments or extraordinary expenses. Tax provisions fluctuated proportionally with pre-tax income but showed some irregular timing of income tax benefits or expenses. Net income followed similar trends to pre-tax income, starting from positive territory, dipping into negative during the early pandemic, and recovering thereafter to mostly positive results fluctuating between approximately 1.8% and 8.3% of revenue. This indicates resilience in profitability despite external shocks.